[STAR] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.31%
YoY- 23.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 675,072 674,648 642,136 526,668 450,648 434,780 90,201 39.83%
PBT 155,692 162,500 147,912 94,736 75,716 85,072 23,779 36.75%
Tax -29,216 -30,636 -22,720 -20,512 -15,608 -23,508 -9,238 21.14%
NP 126,476 131,864 125,192 74,224 60,108 61,564 14,541 43.38%
-
NP to SH 126,476 131,864 125,192 74,224 60,108 61,564 14,541 43.38%
-
Tax Rate 18.77% 18.85% 15.36% 21.65% 20.61% 27.63% 38.85% -
Total Cost 548,596 542,784 516,944 452,444 390,540 373,216 75,660 39.10%
-
Net Worth 1,059,934 851,051 716,651 630,966 599,254 549,461 499,372 13.35%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,059,934 851,051 716,651 630,966 599,254 549,461 499,372 13.35%
NOSH 358,086 326,073 317,102 310,820 304,190 151,785 151,784 15.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 18.74% 19.55% 19.50% 14.09% 13.34% 14.16% 16.12% -
ROE 11.93% 15.49% 17.47% 11.76% 10.03% 11.20% 2.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 188.52 206.90 202.50 169.44 148.15 286.44 59.43 21.20%
EPS 35.32 40.44 39.48 23.88 19.76 40.56 9.58 24.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.61 2.26 2.03 1.97 3.62 3.29 -1.74%
Adjusted Per Share Value based on latest NOSH - 310,820
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.47 94.41 89.86 73.70 63.07 60.84 12.62 39.84%
EPS 17.70 18.45 17.52 10.39 8.41 8.62 2.03 43.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4833 1.191 1.0029 0.883 0.8386 0.7689 0.6988 13.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.15 6.80 6.40 5.95 6.85 9.40 16.80 -
P/RPS 3.79 3.29 3.16 3.51 4.62 3.28 28.27 -28.44%
P/EPS 20.24 16.82 16.21 24.92 34.67 23.18 175.37 -30.21%
EY 4.94 5.95 6.17 4.01 2.88 4.31 0.57 43.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.61 2.83 2.93 3.48 2.60 5.11 -11.70%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 20/05/04 30/04/03 06/05/02 03/05/01 08/05/00 -
Price 7.00 6.95 6.40 6.10 6.80 8.75 14.60 -
P/RPS 3.71 3.36 3.16 3.60 4.59 3.05 24.57 -27.01%
P/EPS 19.82 17.19 16.21 25.54 34.41 21.57 152.40 -28.80%
EY 5.05 5.82 6.17 3.91 2.91 4.64 0.66 40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.66 2.83 3.00 3.45 2.42 4.44 -9.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment